Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $262k initial cash invested.
-22.78%
Cash On Cash
1.35%
Cap Rate
0.21
DSCR
$3,862
Rent
-$4,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,862 income − $8,832 expenses = $4,970 out of pocket
Investment Breakdown
|
Purchase Price
$1161k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$262k
Downpayment
20%
$232k
Closing costs
1%
$11,608
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,862
Total Expenses
$8,832
Mortgage P&I
158%
$6,121
Property Taxes
11%
$421
Home Insurance
11%
$420
HOA
0%
$17
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$966